Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $77,073 initial cash invested.
7.8%
Cash On Cash
8.67%
Cap Rate
1.46
DSCR
$3,538
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,037 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$3,037
Mortgage P&I
39%
$1,390
Property Taxes
10%
$352
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389